Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 19,288,918 23,738,152 28,192,106 35,363,347 44,187,803
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 19,288,918 23,738,152 28,192,106 35,363,347 44,187,803
4. Cost of goods sold 11,973,566 12,197,829 13,934,357 16,528,976 21,535,520
5. Gross profit (3)-(4) 7,315,352 11,540,323 14,257,749 18,834,371 22,652,283
6. Revenue of financial operations 3,271,174 3,576,996 3,718,370 4,245,327 3,883,933
7. Financial expense 2,302,119 2,581,466 3,486,326 1,771,107 1,781,112
-In which: Loan interest expenses 616,255 481,500 374,730 314,392 331,953
8. Profit or loss from joint ventures, associated companies -1,849,440 283,023 284,300 407,361 506,000
9. Cost of sales 1,903,540 2,580,717 3,790,472 4,488,422 4,848,210
10. Enterprise administration expenses 3,901,774 7,276,696 7,485,388 6,817,931 6,066,787
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 629,653 2,961,463 3,498,233 10,409,599 14,346,107
12. Other income 169,141 127,594 169,990 395,874 1,039,419
13. Other expenses -194,092 67,998 66,506 85,089 187,117
14. Other profit (12)-(13) 363,233 59,596 103,485 310,785 852,302
15. Total accounting profit before tax (11)+(14) 992,886 3,021,059 3,601,718 10,720,384 15,198,409
16. Costs of current corporate income tax 743,144 851,829 1,467,344 2,743,932 3,545,405
17. Costs of deferred corporate income tax 468,863 619,942 649,335 789,313 380,283
18. Costs of corporate income tax (16)+(17) 1,212,007 1,471,770 2,116,678 3,533,245 3,925,688
19. Profit after corporate income tax (15)-(18) -219,121 1,549,288 1,485,039 7,187,139 11,272,722
20. Interest after tax of shareholders who not control 624,929 689,627 1,040,078 1,553,047 1,948,717
21. Profit after tax of parent company shareholders (19)-(20) -844,049 859,661 444,961 5,634,092 9,324,005
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)